As of 2025-05-18, the Intrinsic Value of Burberry Group PLC (BRBY.L) is 1,108.77 GBP. This BRBY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,004.50 GBP, the upside of Burberry Group PLC is 10.40%.
The range of the Intrinsic Value is 696.17 - 2,143.25 GBP
Based on its market price of 1,004.50 GBP and our intrinsic valuation, Burberry Group PLC (BRBY.L) is undervalued by 10.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 696.17 - 2,143.25 | 1,108.77 | 10.4% |
| DCF (Growth 10y) | 741.07 - 2,047.79 | 1,117.26 | 11.2% |
| DCF (EBITDA 5y) | 393.96 - 916.91 | 628.37 | -37.4% |
| DCF (EBITDA 10y) | 518.82 - 1,037.95 | 744.30 | -25.9% |
| Fair Value | 276.09 - 276.09 | 276.09 | -72.51% |
| P/E | 147.98 - 1,037.17 | 556.46 | -44.6% |
| EV/EBITDA | 392.76 - 1,085.60 | 814.18 | -18.9% |
| EPV | 2,522.92 - 3,674.10 | 3,098.52 | 208.5% |
| DDM - Stable | 92.17 - 243.40 | 167.79 | -83.3% |
| DDM - Multi | 1,497.67 - 2,198.48 | 1,732.08 | 72.4% |
| Market Cap (mil) | 3,456.38 |
| Beta | 1.87 |
| Outstanding shares (mil) | 3.44 |
| Enterprise Value (mil) | 4,870.38 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.24% |
| Cost of Debt | 5.57% |
| WACC | 6.98% |